Rental Property Investment Analysis
Investment metrics for 419 Lindenwood Rd, Dayton, OH 45417
zillow
Single Family Residence
📍 419 Lindenwood Rd, Dayton, OH 45417
$67,000
🛏 3 bed
🚿 1 bath
📐 1,008 sqft
53
/ 100
Deal Score
D
Weak Investment
Grade D · 53/100
Monthly Cash Flow
+$38
After all expenses
Cap Rate
6.91%
Strong yield
Monthly Rent
$535/mo
Estimated
Total Expenses
$497/mo
All-in monthly
Cash-on-Cash
2.99%
Low return
Annual Cash Flow
$461
Per year
Break-Even Analysis
Break-Even Rent
$497 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a weak rental investment (53/100). The modest positive monthly cash flow of +$38/mo offers limited upside. A lower purchase price or stronger rent would be needed to improve returns.
Analysis Summary
This Single Family Residence at 419 Lindenwood Rd, Dayton, OH 45417 is listed at $67,000 with 3 bed / 1 bath and 1,008 sq ft.
The estimated monthly rent is $535, generating a modest positive monthly cash flow of +$38 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.91% and the cash-on-cash return is 2.99%. This deal received a score of 53/100 (Grade D: Weak Investment).
More analyzed properties in Dayton
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk